[MAXIS] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
18-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -8.6%
YoY- -16.72%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,264,000 2,151,000 2,206,000 2,246,000 2,172,000 2,102,000 2,110,000 1.17%
PBT 484,000 458,000 539,000 635,000 780,000 648,000 631,000 -4.32%
Tax -124,000 -115,000 -142,000 -157,000 -206,000 -165,000 -188,000 -6.69%
NP 360,000 343,000 397,000 478,000 574,000 483,000 443,000 -3.39%
-
NP to SH 360,000 343,000 397,000 478,000 574,000 488,000 441,000 -3.32%
-
Tax Rate 25.62% 25.11% 26.35% 24.72% 26.41% 25.46% 29.79% -
Total Cost 1,904,000 1,808,000 1,809,000 1,768,000 1,598,000 1,619,000 1,667,000 2.23%
-
Net Worth 7,040,914 7,038,448 7,113,152 7,108,920 6,495,263 4,429,538 3,961,525 10.04%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 312,929 312,819 390,832 390,600 377,631 375,384 373,728 -2.91%
Div Payout % 86.92% 91.20% 98.45% 81.72% 65.79% 76.92% 84.75% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 7,040,914 7,038,448 7,113,152 7,108,920 6,495,263 4,429,538 3,961,525 10.04%
NOSH 7,823,238 7,820,498 7,816,651 7,816,628 7,552,631 7,507,692 7,474,576 0.76%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.90% 15.95% 18.00% 21.28% 26.43% 22.98% 21.00% -
ROE 5.11% 4.87% 5.58% 6.72% 8.84% 11.02% 11.13% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.94 27.50 28.22 28.75 28.76 28.00 28.23 0.41%
EPS 4.60 4.40 5.10 6.10 7.60 6.50 5.90 -4.05%
DPS 4.00 4.00 5.00 5.00 5.00 5.00 5.00 -3.64%
NAPS 0.90 0.90 0.91 0.91 0.86 0.59 0.53 9.21%
Adjusted Per Share Value based on latest NOSH - 7,816,628
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.90 27.46 28.16 28.67 27.73 26.83 26.94 1.17%
EPS 4.60 4.38 5.07 6.10 7.33 6.23 5.63 -3.30%
DPS 3.99 3.99 4.99 4.99 4.82 4.79 4.77 -2.92%
NAPS 0.8989 0.8985 0.9081 0.9075 0.8292 0.5655 0.5057 10.05%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.39 5.37 5.57 5.46 5.55 5.89 6.37 -
P/RPS 15.17 19.52 19.74 18.99 19.30 21.04 22.57 -6.40%
P/EPS 95.40 122.44 109.67 89.23 73.03 90.62 107.97 -2.03%
EY 1.05 0.82 0.91 1.12 1.37 1.10 0.93 2.04%
DY 0.91 0.74 0.90 0.92 0.90 0.85 0.78 2.60%
P/NAPS 4.88 5.97 6.12 6.00 6.45 9.98 12.02 -13.93%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/07/21 23/07/20 02/08/19 18/07/18 20/07/17 20/07/16 15/07/15 -
Price 4.35 5.29 5.55 5.55 5.53 6.12 6.52 -
P/RPS 15.03 19.23 19.67 19.30 19.23 21.86 23.10 -6.90%
P/EPS 94.53 120.61 109.28 90.70 72.76 94.15 110.51 -2.56%
EY 1.06 0.83 0.92 1.10 1.37 1.06 0.90 2.76%
DY 0.92 0.76 0.90 0.90 0.90 0.82 0.77 3.00%
P/NAPS 4.83 5.88 6.10 6.10 6.43 10.37 12.30 -14.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment